XML 87 R34.htm IDEA: XBRL DOCUMENT v2.4.1.9
Debt (Tables)
3 Months Ended
Mar. 31, 2015
Debt Disclosure [Abstract]  
Outstanding Debt
Summary of Debt by Financing Structure
(In millions)
Face Value
 
Book Value
 
Book Value
 
March 31, 2015
 
December 31, 2014

CEOC
$

 
$

 
$
16,100

CERP
4,787

 
4,731

 
4,774

CGP LLC
2,382

 
2,323

 
2,326

CEC
8

 
8

 
13

Total Debt
7,177

 
7,062

 
23,213

Current Portion of Long-Term Debt
(71
)
 
(71
)
 
(15,779
)
Long-Term Debt
$
7,106

 
$
6,991

 
$
7,434

Outstanding Debt CEOC [Table Text Block]
CEOC Debt
As described in Note 4, we deconsolidated CEOC effective January 15, 2015. Therefore, no amounts are reported for CEOC debt as of March 31, 2015.
 
 
 
Book Value
(In millions)
 
 
December 31, 2014
Credit Facilities (1)
 
 
$
5,162

Secured Debt
 
 
9,996

Subsidiary-Guaranteed Debt
 
 
479

Unsecured Senior Debt
 
 
463

Other Unsecured Borrowings
 
 
77

Total CEOC Debt
 
 
16,177

Additional Debt Discount
 
 
(77
)
Total CEOC Debt, as consolidated
 
 
$
16,100

___________________
(1) Caesars Entertainment guarantees collection of amounts under the CEOC Credit Facilities (see Note 11).
Outstanding Debt CERP [Table Text Block]
CERP Debt
 
Final
Maturity
 
Rate(s)
 
Face Value
 
Book Value
 
Book Value
Detail of Debt (Dollars in millions)
 
March 31, 2015
 
December 31, 2014
Secured Debt
 
 
 
 
 
 
 
 
 
CERP Senior Secured Loan
2020
 
7.00%
 
$
2,469

 
$
2,426

 
$
2,431

CERP Revolver
2018
 
various
 
145

 
145

 
180

CERP First Lien Notes
2020
 
8.00%
 
1,000

 
995

 
994

CERP Second Lien Notes
2021
 
11.00%
 
1,150

 
1,142

 
1,142

Capitalized Lease Obligations
to 2017
 
various
 
11

 
11

 
13

Other Unsecured Borrowings
 
 
 
 
 
 
 
 
 
Other
2016
 
0.00% - 6.00%
 
12

 
12

 
14

Total CERP Debt
 
4,787

 
4,731

 
4,774

Current Portion of CERP Long-Term Debt
 
(38
)
 
(38
)
 
(39
)
CERP Long-Term Debt
 
$
4,749

 
$
4,693

 
$
4,735

Outstanding Debt CGP [Table Text Block]
CGP LLC Debt
 
Final
Maturity
 
Rate(s)
 
Face Value
 
Book Value
 
Book Value
Detail of Debt (Dollars in millions)
 
March 31, 2015
 
December 31, 2014
Secured Debt
 
 
 
 
 
 
 
 
 
CGPH Term Loan (1)
2021
 
6.25%
 
$
1,166

 
$
1,136

 
$
1,138

CGPH Notes (1)
2022
 
9.38%
 
675

 
661

 
661

Horseshoe Baltimore Credit and FF&E Facilities
2020
 
8.25% - 8.75%
 
330

 
321

 
321

Cromwell Credit Facility
2019
 
11.00%
 
184

 
180

 
180

Capital Lease Obligations
to 2016
 
various
 
3

 
3

 
4

Other
2018
 
8.00%
 
5

 
4

 
4

Other Unsecured Borrowings
 
 
 
 
 
 
 
 
 
Special Improvement District Bonds
2037
 
5.30%
 
14

 
14

 
14

Other
2016
 
various
 
5

 
4

 
4

Total CGP LLC Debt (2)
 
2,382

 
2,323

 
2,326

Current Portion of CGP LLC Long-Term Debt
 
(24
)
 
(24
)
 
(20
)
CGP LLC Long-Term Debt
 
$
2,358

 
$
2,299

 
$
2,306

____________________
(1) 
Guaranteed by an indirect subsidiary of Caesars Growth Partners, LLC and certain of its wholly owned subsidiaries.
(2) 
As of March 31, 2015, CIE had $40 million drawn under a revolver arrangement with Caesars Entertainment. Accordingly, such debt is not considered outstanding in the above presentation.